[MAHSING] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 7.76%
YoY- 4.1%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 473,491 356,455 212,027 170,603 180,413 132,529 28.98%
PBT 69,620 38,841 21,171 8,469 5,900 -1,881 -
Tax -20,203 -13,779 -6,468 -3,162 -802 5,369 -
NP 49,417 25,062 14,703 5,307 5,098 3,488 69.87%
-
NP to SH 48,346 25,062 14,703 5,307 5,098 641 137.29%
-
Tax Rate 29.02% 35.48% 30.55% 37.34% 13.59% - -
Total Cost 424,074 331,393 197,324 165,296 175,315 129,041 26.84%
-
Net Worth 259,898 193,023 105,098 91,165 44,000 72,610 29.03%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 17,423 5,634 439 1,321 880 - -
Div Payout % 36.04% 22.48% 2.99% 24.90% 17.26% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 259,898 193,023 105,098 91,165 44,000 72,610 29.03%
NOSH 145,194 130,421 43,974 44,041 44,000 44,006 26.94%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 10.44% 7.03% 6.93% 3.11% 2.83% 2.63% -
ROE 18.60% 12.98% 13.99% 5.82% 11.59% 0.88% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 326.11 273.31 482.16 387.37 410.03 301.16 1.60%
EPS 33.30 19.22 33.44 12.05 11.59 1.46 86.83%
DPS 12.00 4.32 1.00 3.00 2.00 0.00 -
NAPS 1.79 1.48 2.39 2.07 1.00 1.65 1.64%
Adjusted Per Share Value based on latest NOSH - 44,041
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 18.64 14.03 8.35 6.72 7.10 5.22 28.97%
EPS 1.90 0.99 0.58 0.21 0.20 0.03 129.15%
DPS 0.69 0.22 0.02 0.05 0.03 0.00 -
NAPS 0.1023 0.076 0.0414 0.0359 0.0173 0.0286 29.01%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.74 0.77 0.77 0.39 0.50 0.40 -
P/RPS 0.23 0.28 0.16 0.10 0.12 0.13 12.08%
P/EPS 2.22 4.01 2.30 3.24 4.32 27.46 -39.51%
EY 45.00 24.96 43.42 30.90 23.17 3.64 65.31%
DY 16.22 5.61 1.30 7.69 4.00 0.00 -
P/NAPS 0.41 0.52 0.32 0.19 0.50 0.24 11.29%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 23/02/06 28/02/05 27/02/04 26/02/03 27/02/02 27/02/01 -
Price 0.90 0.88 1.23 0.35 0.41 0.35 -
P/RPS 0.28 0.32 0.26 0.09 0.10 0.12 18.45%
P/EPS 2.70 4.58 3.68 2.90 3.54 24.03 -35.40%
EY 37.00 21.84 27.18 34.43 28.26 4.16 54.78%
DY 13.33 4.91 0.81 8.57 4.88 0.00 -
P/NAPS 0.50 0.59 0.51 0.17 0.41 0.21 18.93%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment